Smartvalue Co., Ltd. (TYO:9417)
Japan · Delayed Price · Currency is JPY 317.00
+3.00 (0.96%)
Jun 23, 2026, 11:03 AM JST
Smartvalue Income Statement
Financials in millions JPY. Fiscal year is July - June.
Millions JPY. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 |
| 5,671 | 4,361 | 3,814 | 3,873 | 3,805 | 3,446 | |
Revenue Growth (YoY) | 45.97% | 14.34% | -1.52% | 1.79% | 10.42% | -42.16% |
Cost of Revenue | 3,930 | 2,917 | 2,658 | 2,589 | 2,519 | 2,783 |
Gross Profit | 1,741 | 1,444 | 1,156 | 1,284 | 1,286 | 663 |
Selling, General & Admin | 1,963 | 1,869 | 1,449 | 1,343 | 1,285 | 1,219 |
Amortization of Goodwill & Intangibles | 16 | 16 | 16 | 16 | 16 | 49 |
Operating Expenses | 1,979 | 1,885 | 1,465 | 1,359 | 1,301 | 1,268 |
Operating Income | -238 | -441 | -309 | -75 | -15 | -605 |
Interest Expense | -905 | -302 | -8 | -7 | -6 | - |
Other Non Operating Income (Expenses) | 27 | 27 | 4 | 7 | 29 | 25 |
EBT Excluding Unusual Items | -1,111 | -716 | -313 | -75 | 8 | -580 |
Gain (Loss) on Sale of Investments | - | - | - | - | - | -20 |
Asset Writedown | -246 | -178 | -47 | - | - | -827 |
Other Unusual Items | 2,131 | 2,138 | - | - | - | -6 |
Pretax Income | 774 | 1,244 | -360 | -75 | 8 | -1,433 |
Income Tax Expense | 530 | 391 | 28 | 35 | -14 | -26 |
Earnings From Continuing Operations | 244 | 853 | -388 | -110 | 22 | -1,407 |
Minority Interest in Earnings | 137 | 63 | 40 | 62 | -21 | - |
Net Income | 381 | 916 | -348 | -48 | 1 | -1,407 |
Net Income to Common | 381 | 916 | -348 | -48 | 1 | -1,407 |
Shares Outstanding (Basic) | 10 | 10 | 10 | 10 | 10 | 10 |
Shares Outstanding (Diluted) | 10 | 10 | 10 | 10 | 10 | 10 |
Shares Change (YoY) | -1.63% | - | 2.78% | 0.47% | 0.48% | -0.28% |
EPS (Basic) | 37.27 | 88.14 | -33.49 | -4.75 | 0.10 | -140.48 |
EPS (Diluted) | 37.27 | 88.14 | -33.49 | -4.75 | 0.10 | -140.48 |
Free Cash Flow | - | -663 | -593 | -38 | 583 | -980 |
Free Cash Flow Per Share | - | -63.80 | -57.06 | -3.76 | 57.93 | -97.85 |
Dividend Per Share | 8.000 | 8.000 | 6.000 | 8.000 | 8.000 | 8.000 |
Dividend Growth | 33.33% | 33.33% | -25.00% | - | - | - |
Gross Margin | 30.70% | 33.11% | 30.31% | 33.15% | 33.80% | 19.24% |
Operating Margin | -4.20% | -10.11% | -8.10% | -1.94% | -0.39% | -17.56% |
Profit Margin | 6.72% | 21.00% | -9.12% | -1.24% | 0.03% | -40.83% |
Free Cash Flow Margin | - | -15.20% | -15.55% | -0.98% | 15.32% | -28.44% |
EBITDA | 623.5 | 116 | -158 | 71 | 122 | -14 |
EBITDA Margin | 11.00% | 2.66% | -4.14% | 1.83% | 3.21% | -0.41% |
D&A For EBITDA | 861.5 | 557 | 151 | 146 | 137 | 591 |
EBIT | -238 | -441 | -309 | -75 | -15 | -605 |
EBIT Margin | -4.20% | -10.11% | -8.10% | -1.94% | -0.39% | -17.56% |
Effective Tax Rate | 68.47% | 31.43% | - | - | - | - |